IFRS Financial Results for the Fiscal Year Ended March 31, 2018
Total Page:16
File Type:pdf, Size:1020Kb
Terumo Corporation IFRS Financial Results for the Fiscal Year Ended March 31, 2018 1 2 4. Consolidated Financial Statements ① Consolidated Statements of Financial Position (Unit: Millions of yen) As of As of As of April 1, 2016 March 31, 2017 March 31, 2018 Assets Current assets Cash and cash equivalents 146,927 105,046 167,832 Trade and other receivables 105,270 111,090 121,402 Other current financial assets 3,149 625 659 Inventories 95,280 106,046 112,064 Current tax assets 2,106 750 530 Other current assets 5,819 7,375 8,421 Total current assets 358,553 330,934 410,912 Non-current assets Property, plant and equipment 165,554 172,644 179,196 Goodwill and intangible assets 294,767 471,616 442,660 Investments accounted for using the 5,955 5,717 5,710 equity method Other non-current financial assets 41,154 13,651 13,815 Deferred tax assets 19,788 24,019 23,356 Other non-current assets 3,716 3,679 3,328 Total non-current assets 530,938 691,328 668,068 Total assets 889,491 1,022,262 1,078,981 3 (Unit: Millions of yen) As of As of As of April 1, 2016 March 31, 2017 March 31, 2018 Liabilities and Equity Liabilities Current liabilities Trade and other payables 55,485 61,152 67,515 Bonds and borrowings 59,901 127,853 47,436 Other current financial liabilities 444 370 407 Current tax liabilities 11,341 11,115 15,970 Provisions 115 212 198 Other current liabilities 43,884 49,433 47,483 Total current liabilities 171,172 250,137 179,013 Non-current liabilities Bonds and borrowings 157,172 210,335 288,776 Other non-current financial liabilities 1,455 10,724 15,452 Deferred tax liabilities 39,549 40,093 24,124 Retirement benefit liabilities 10,256 8,650 10,063 Provisions 230 84 82 Other non-current liabilities 9,323 10,712 11,032 Total non-current liabilities 217,987 280,602 349,532 Total liabilities 389,160 530,739 528,545 Equity Share capital 38,716 38,716 38,716 Capital surplus 52,478 52,478 52,445 Treasury stock (64,040) (108,225) (101,546) Retained earnings 459,264 513,578 588,932 Other components of equity 13,803 (5,126) (28,240) Total equity attributable to the owners of 500,221 491,421 550,307 the parent Non-controlling interests 109 101 128 Total equity 500,331 491,522 550,435 Total liabilities and equity 889,491 1,022,262 1,078,981 4 ② Consolidated Statements of Profit or Loss (Unit: Millions of yen) For the fiscal year ended For the fiscal year ended March 31, 2017 March 31, 2018 Revenue 514,164 587,775 Cost of sales 240,329 268,442 Gross profit 273,835 319,333 Selling, general and administrative expenses 183,288 212,363 Other income 2,789 4,764 Other expenses 5,559 3,180 Operating profit 87,777 108,552 Finance income 709 1,089 Finance costs 13,228 2,792 Share of the profit of investments accounted (377) (218) for using the equity method Profit before tax 74,881 106,630 Income tax expenses 19,989 15,429 Profit for the year 54,891 91,201 Attributable to: Owners of the parent 55,003 91,295 Non-controlling interests (111) (94) Total profit for the year 54,891 91,201 Earnings per share Basic earnings per share (yen) 152.31 259.12 Diluted earnings per share (yen) 142.75 242.06 Consolidated Statements of Profit or Loss (Under JGAAP) (Unit: Millions of yen) For the fiscal year ended For the fiscal year ended March 31, 2017 March 31, 2018 Net sales 514,164 587,775 Gross profit 278,000 327,226 Operating income 76,578 92,232 Ordinary income 68,552 88,467 Profit attributable to the owners of the parent 54,225 75,590 5 ③ Consolidated Statements of Comprehensive Income (Unit: Millions of yen) For the fiscal year ended For the fiscal year ended March 31, 2017 March 31, 2018 Profit for the year 54,891 91,201 Other comprehensive income Items that will not be reclassified to profit or loss Changes in financial assets measured at fair (1,412) 298 value through other comprehensive income Remeasurements of defined benefit plan 2,969 (46) Total items that will not be reclassified to profit 1,556 252 or loss Items that will be reclassified to profit or loss Exchange differences on translation of foreign (6,321) (24,395) operations Cash flow hedges (479) 2 Hedging costs 33 607 Share of other comprehensive income/(loss) of investments accounted for using the equity (0) (1) method Total items that will be reclassified to profit or (6,768) (23,787) loss Other comprehensive income/(loss) for the year (5,211) (23,534) Total comprehensive income for the year 49, 680 67,666 Attributable to Owners of the parent 49,798 67,774 Non-controlling interests (118) (108) Total comprehensive income for the year 49,680 67,666 (Note) Items in the above statement are net of tax. 6 ④ Consolidated Statements of Changes in Equity (Unit: Millions of yen) Equity attributable to the owners of the parent Other Non-contro Share Capital Treasury Retained components of Total lling Total equity capital surplus stock earnings equity interests Balance at April 1, 2016 38,716 52,478 (64,040) 459,264 13,803 500,221 109 500,331 Profit for the year - - - 55,003 - 55,003 (111) 54,891 Other comprehensive - - - - (5,205) (5,205) (6) (5,211) income Total comprehensive income - - - 55,003 (5,205) 49,798 (118) 49,680 Acquisition of treasury - - (44,227) - - (44,227) - (44,227) stock Disposal of treasury stock - - 41 (18) (22) 0 - 0 Dividends - - - (14,518) - (14,518) - (14,518) Transfer from other components of equity to - - - 13,848 (13,848) - - - retained earnings Change in shares of subsidiaries due of capital - - - - - - 110 110 increase Share-based payments - - - - 147 147 - 147 Total transactions with the - - (44,185) (689) (13,724) (58,599) 110 (58,488) owners of the Company Balance at March 31, 2017 38,716 52,478 (108,225) 513,578 (5,126) 491,421 101 491,522 Profit for the year - - - 91,295 - 91,295 (94) 91,201 Other comprehensive - - - - (23,520) (23,520) (14) (23,534) income Total comprehensive income - - - 91,295 (23,520) 67,774 (108) 67,666 Acquisition of treasury - - (6) - - (6) - (6) stock Disposal of treasury stock - - 109 (19) (90) 0 - 0 Dividends - - - (15,839) - (15,839) - (15,839) Transfer from other components of equity to - - - (50) 50 - - - retained earnings Change in shares of subsidiaries due of capital - - - - - - 135 135 increase Share-based payments - - - - 447 447 - 447 Conversion of convertible - (33) 6,576 (33) - 6,509 - 6,509 bonds Total transaction with the - (33) 6,679 (15,942) 406 (8,889) 135 (8,753) owners of the Company Balance at March 31, 2018 38,716 52,445 (101,546) 588,932 (28,240) 550,307 128 550,435 7 ⑤ Consolidated Statements of Cash Flows (Unit: Millions of yen) For the fiscal year ended For the fiscal year ended March 31, 2017 March 31, 2018 Cash flows from operating activities Profit before tax 74,881 106,630 Depreciation and amortization 34,471 42,035 Share of the loss/(gain) of investments accounted for 377 218 using the equity method (Decrease) /increase in retirement benefit liabilities 2,876 2,204 Interest and dividend income (701) (855) Interest expenses 1,709 1,805 Foreign exchange (gain)/loss 2,881 616 (Gain)/Loss on disposal of property, plant and equipment 1,293 557 (Profit)/Loss on valuation of financial instruments 6,984 - (Increase)/decrease in trade and other receivables (4,718) (9,256) (Increase)/decrease in inventories (4,182) (7,537) Increase/(decrease) in trade and other payables 886 3,991 Others (7,875) (1,639) Sub-total 108,883 138,770 Interest and dividend income received 842 1,039 Interest expenses paid (1,318) (1,129) Income taxes paid (25,518) (24,118) Net cash provided by operating activities 82,888 114,562 Cash flow from investing activities Payments for purchase of time deposits (298) (25) Proceeds from withdrawal of time deposits 2,443 - Payments for purchase of property, plant and equipment (29,838) (31,866) Proceeds from sale of property, plant and equipment 1,315 32 Payments for purchase of intangible assets (8,763) (9,456) Payments for purchase of financial instruments (1,243) (572) Proceeds from sale of financial instruments 21,440 - Payments for business acquisition (119,191) (2,217) Payment for acquisition of shares of subsidiaries due to (49,380) - changes in the scope of consolidation Others (0) - Net cash used in investing activities (183,517) (44,105) Cash flow from financing activities Proceeds from short-term borrowings 120,000 - Repayment of short-term borrowings (58) (120,000) Proceeds from long-term borrowings 29,640 119,638 Repayment of long-term borrowings (19,460) (7,759) Proceeds from issue of corporate bonds 29,888 19,931 Payments for redemption of corporate bonds (40,000) - Proceeds from non-control interests 110 135 Finance lease payments (379) (232) Payments for repurchase of treasury stock (44,227) (6) Payments for dividends (14,518) (15,839) Net cash provided by financing activities 60,993 (4,132) Effect of exchange rate changes on cash and cash (2,246) (3,538) equivalents Net increase/(decrease) in cash and cash equivalents (41,880) 62,786 Cash and cash equivalents at the beginning of the year 146,927 105,046 Cash and cash equivalents at the end of the year 105,046 167,832 8 5.